CashFlowRE
Sign in Sign up
95 W Lapeer St
B+ Composite 75.09
Why this score? — see what drove the B+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.5/10.0
  • ARV discount +7.5/15.0
  • Appreciation +7.1/10.0
  • Livability +3.2/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$80,000

95 W Lapeer St · Peck, MI 48466
4 bd · 1.0 ba · 2,133 sqft · SingleFamily · 35 Days on market
Built 1903 8,712 sqft lot ↓ 33% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Don't miss this large 2133 Sqft 4-bedroom, 1-bath Farmhouse in a desirable neighborhood, offering room to grow and endless possibilities. This home provides the space, layout, and character perfect for someone ready to bring their vision to life. Schools and stores within walking distance. Schedule your showing today !!

Key facts

  • 8,712 sq ft lot
  • 2 garage spots
  • Built 1903

Tags

WALKING DISTANCE TO SCHOOLSWALKING DISTANCE TO STORES

Property features AI

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; Two stories; Ground-level entry with steps
  • Construction: Aluminum siding; Asphalt roof
  • Exterior features: Deck; Paved road access

Interior

  • Bathrooms: One full bathroom
  • Heating & cooling: Natural gas heating; Radiant heat; No cooling
  • Interior features: Gas water heater; Crawl space basement; Ten total rooms

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 4-bed/1.0-bath single-family listed at $80k.

Deal economics

  • At list price, monthly cash flow is $432 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).
  • Recommended offer: $78k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 64/100 on livability (#502 in MI) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools D-, amenities F, commute F.
  • Peck Community School District (rural): math 25% / reading 35% proficiency, ranked #532 of 760 in MI (top 70%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 9 active listings in the ZIP; 63 units permitted in Sanilac County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($553 loan paydown + $3k appreciation (4.2% local appreciation)).
  • Sanilac County population projected at -31% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (4.2% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($78k) is reasonable based on typical stale-listing flexibility.
  • 19 sale attempts since 23y ago; this cycle's ask has dropped $5k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $40k; list at $80k implies a 101% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1903 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $77,600 (3.0% below list)

Questions for the listing agent

  1. It's been on market 35 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1903 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  6. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  7. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.45%
Cap rate
12.77%
Cash-on-cash
23.13%
DSCR
2.03
GRM
5.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

4.16% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
31.5%
Equity multiple
2.88×
Total profit
$42,131
Equity at exit
$41,306
10-year hold
IRR
30.7%
Equity multiple
5.71×
Total profit
$105,521
Equity at exit
$68,161

Cash invested: $22,400 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
62 Landlord-Friendly
State Michigan
62 Landlord-Friendly · EVEN
County
— inherits STATE
City
— inherits STATE
7-day pay-or-quit; mixed climate; Detroit/AA have some protections.

ZIP-level market 48466

Home prices YoY
4.4%
Active inventory
9
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$1,157 medium interval (Pro) →
Mortgage (P&I)
$420
Tax from tax record
$30 /mo · $354/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$243
Net cashflow
$432

Break-even live

Break-even rent $611
Max offer price $80,000
Occupancy floor 58%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$20,000
Closing costs
$2,400
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 50 events

  1. 2026-04-29
    status Pending 321-char remark
    Show marketing remark (321 chars)

    Don't miss this large 2133 Sqft 4-bedroom, 1-bath Farmhouse in a desirable neighborhood, offering room to grow and endless possibilities. This home provides the space, layout, and character perfect for someone ready to bring their vision to life. Schools and stores within walking distance. Schedule your showing today !!

  2. 2026-04-29
    status Pending
    Show marketing remark (321 chars)

    Don't miss this large 2133 Sqft 4-bedroom, 1-bath Farmhouse in a desirable neighborhood, offering room to grow and endless possibilities. This home provides the space, layout, and character perfect for someone ready to bring their vision to life. Schools and stores within walking distance. Schedule your showing today !!

  3. 2026-04-15
    price $80,000 321-char remark
    Show marketing remark (321 chars)

    Don't miss this large 2133 Sqft 4-bedroom, 1-bath Farmhouse in a desirable neighborhood, offering room to grow and endless possibilities. This home provides the space, layout, and character perfect for someone ready to bring their vision to life. Schools and stores within walking distance. Schedule your showing today !!

  4. 2026-04-14
    price $80,000
  5. 2026-03-25
    listed $85,000 Active 321-char remark
    Show marketing remark (321 chars)

    Don't miss this large 2133 Sqft 4-bedroom, 1-bath Farmhouse in a desirable neighborhood, offering room to grow and endless possibilities. This home provides the space, layout, and character perfect for someone ready to bring their vision to life. Schools and stores within walking distance. Schedule your showing today !!

  6. 2026-03-25
    listed $85,000 Active
    Show marketing remark (321 chars)

    Don't miss this large 2133 Sqft 4-bedroom, 1-bath Farmhouse in a desirable neighborhood, offering room to grow and endless possibilities. This home provides the space, layout, and character perfect for someone ready to bring their vision to life. Schools and stores within walking distance. Schedule your showing today !!

  7. 2018-12-11
    soldstatus $39,900 Closed 439-char remark
    Show marketing remark (439 chars)

    Great opportunity on this spacious home located in the Village of Peck. Updated electrical, some replacement windows, a storage cellar and a 2 car garage with a loft. Some of the original hardwood floors remain and the kitchen has loads of cabinet space. A little hard work and elbow grease and this will feel like home sweet home! Located on a large corner lot with a privacy fence. * Seller is a licensed agent in the State of Michigan.

  8. 2018-12-11
    soldstatus $39,900
    Show marketing remark (439 chars)

    Great opportunity on this spacious home located in the Village of Peck. Updated electrical, some replacement windows, a storage cellar and a 2 car garage with a loft. Some of the original hardwood floors remain and the kitchen has loads of cabinet space. A little hard work and elbow grease and this will feel like home sweet home! Located on a large corner lot with a privacy fence. * Seller is a licensed agent in the State of Michigan.

  9. 2018-11-07
    status Pending 439-char remark
    Show marketing remark (439 chars)

    Great opportunity on this spacious home located in the Village of Peck. Updated electrical, some replacement windows, a storage cellar and a 2 car garage with a loft. Some of the original hardwood floors remain and the kitchen has loads of cabinet space. A little hard work and elbow grease and this will feel like home sweet home! Located on a large corner lot with a privacy fence. * Seller is a licensed agent in the State of Michigan.

  10. 2018-10-08
    price $39,900 439-char remark
    Show marketing remark (439 chars)

    Great opportunity on this spacious home located in the Village of Peck. Updated electrical, some replacement windows, a storage cellar and a 2 car garage with a loft. Some of the original hardwood floors remain and the kitchen has loads of cabinet space. A little hard work and elbow grease and this will feel like home sweet home! Located on a large corner lot with a privacy fence. * Seller is a licensed agent in the State of Michigan.

  11. 2018-09-10
    listed $49,900 Active 439-char remark
    Show marketing remark (439 chars)

    Great opportunity on this spacious home located in the Village of Peck. Updated electrical, some replacement windows, a storage cellar and a 2 car garage with a loft. Some of the original hardwood floors remain and the kitchen has loads of cabinet space. A little hard work and elbow grease and this will feel like home sweet home! Located on a large corner lot with a privacy fence. * Seller is a licensed agent in the State of Michigan.

  12. 2018-09-10
    listed $39,900
    Show marketing remark (439 chars)

    Great opportunity on this spacious home located in the Village of Peck. Updated electrical, some replacement windows, a storage cellar and a 2 car garage with a loft. Some of the original hardwood floors remain and the kitchen has loads of cabinet space. A little hard work and elbow grease and this will feel like home sweet home! Located on a large corner lot with a privacy fence. * Seller is a licensed agent in the State of Michigan.

  13. 2018-08-23
    historical
  14. 2018-08-23
    historical
  15. 2018-08-10
    price $55,000
  16. 2018-08-09
    price $55,000
  17. 2018-07-31
    price $58,900
  18. 2018-07-31
    price $58,900
  19. 2018-07-24
    price $59,900
  20. 2018-07-23
    price $59,900
  21. 2018-07-15
    price $61,000
  22. 2018-07-14
    price $61,000
  23. 2018-07-03
    price $62,000
  24. 2018-07-02
    price $62,000
  25. 2018-06-13
    listed $62,500 Active
  26. 2018-06-13
    listed $62,500 Active
  27. 2018-03-09
    historical
  28. 2018-03-09
    historical
  29. 2018-01-01
    status Active
  30. 2017-12-31
    status Active
  31. 2017-12-28
    status Pending
  32. 2017-12-28
    status Pending
  33. 2017-10-07
    price $69,400
  34. 2017-10-06
    price $69,400
  35. 2017-07-29
    historical
  36. 2017-07-29
    listed $69,900 Active
  37. 2017-07-29
    listed $69,900 Active
  38. 2017-07-29
    status Active
  39. 2017-07-24
    historical
  40. 2017-07-24
    historical
  41. 2017-06-24
    price $72,500
  42. 2017-06-23
    price $72,500
  43. 2017-06-14
    price $75,000
  44. 2017-06-14
    price $75,000
  45. 2017-06-04
    price $77,000
  46. 2017-06-03
    price $77,000
  47. 2017-04-14
    price $78,500
  48. 2017-04-13
    price $78,500
  49. 2017-02-10
    listed $79,900 Active
  50. 2017-02-10
    listed $79,900 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast MI · Partial reset (capped growth)

Current annual tax
$354 · $30/mo
Projected year-2 tax
$793 · $66/mo
Expected delta
+$439/yr (+$37/mo · 123.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥97°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$13,887
− Mortgage interest
−$4,481
− Property taxes
−$354
− Insurance
−$400
− Repairs & maintenance
−$1,111
− Management
−$1,111
− Depreciation
−$2,327
Taxable income
$4,102
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$985
After-tax cash flow
$4,198/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Peck Community School District
NCES district ID
2627690
Math proficiency
25% ▲ 10.00%
Reading proficiency
35% ▲ 10.00%
Median HH income
$44,376
Composite
28.48/100
National rank
#12096
State rank
#532 of 760 in MI

Livability — Peck

Score
64/100
State rank
#502
US rank
#14853

Category grades

Amenities F Commute F Cost of living A+ Crime A+ Employment F Housing A+ Health & safety F User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Peck, MI
Population (ZIP)
1,462

Population outlook (Sanilac County) Hauer SSP2

Today (2025)
37,948 people
By 2030
35,772 · -5.7%
By 2040
30,996 · -18.3%
By 2050
26,280 · -30.7%
By 2075
17,471 · -54.0%
By 2100
10,572 · -72.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Hispanic / Latino 7% Two or more races 7% Black 2%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Romanian 7% Slovak 5% Lithuanian 2%
Foreign-born
1% · Canada

Political lean MEDSL · Sanilac

2024 margin
Solid R (+47.7) · D 25.5% · R 73.2% · Other 1.3%
2008→2024 swing
-39.6pp toward R · 2008: -8.1pp · 2024: -47.7pp
All cycles
2024: R+47.7 2020: R+45.6 2016: R+44.5 2012: R+20.4 2008: R+8.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.16%
Current HPI
97.8105
Rent YoY
Metro
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

-33.3% since first listed
70 events — show timeline
  • 2026-04-29 Pending MiRealSource-MiMLS
  • 2026-04-29 Pending REALCOMP
  • 2026-04-15 Price Changed $80,000 MiRealSource-MiMLS
  • 2026-04-14 Price Changed $80,000 REALCOMP
  • 2026-03-25 Listed $85,000 REALCOMP
  • 2026-03-25 Listed $85,000 MiRealSource-MiMLS
  • 2018-12-11 Sold (MLS) $39,900 REALCOMP
  • 2018-12-11 Sold (MLS) $39,900 MiRealSource-MiMLS
  • 2018-11-07 Pending MiRealSource-MiMLS
  • 2018-10-08 Price Changed $39,900 MiRealSource-MiMLS
  • 2018-09-10 Listed $39,900 REALCOMP
  • 2018-09-10 Listed $49,900 MiRealSource-MiMLS
  • 2018-08-23 Listing Removed REALCOMP
  • 2018-08-23 Listing Removed MiRealSource-MiMLS
  • 2018-08-10 Price Changed $55,000 MiRealSource-MiMLS
  • 2018-08-09 Price Changed $55,000 REALCOMP
  • 2018-07-31 Price Changed $58,900 MiRealSource-MiMLS
  • 2018-07-31 Price Changed $58,900 REALCOMP
  • 2018-07-24 Price Changed $59,900 MiRealSource-MiMLS
  • 2018-07-23 Price Changed $59,900 REALCOMP
  • 2018-07-15 Price Changed $61,000 MiRealSource-MiMLS
  • 2018-07-14 Price Changed $61,000 REALCOMP
  • 2018-07-03 Price Changed $62,000 MiRealSource-MiMLS
  • 2018-07-02 Price Changed $62,000 REALCOMP
  • 2018-06-13 Listed $62,500 MiRealSource-MiMLS
  • 2018-06-13 Listed $62,500 REALCOMP
  • 2018-03-09 Listing Removed REALCOMP
  • 2018-03-09 Listing Removed MiRealSource-MiMLS
  • 2018-01-01 Relisted MiRealSource-MiMLS
  • 2017-12-31 Relisted REALCOMP
  • 2017-12-28 Pending MiRealSource-MiMLS
  • 2017-12-28 Pending REALCOMP
  • 2017-10-07 Price Changed $69,400 MiRealSource-MiMLS
  • 2017-10-06 Price Changed $69,400 REALCOMP
  • 2017-07-29 Listing Removed REALCOMP
  • 2017-07-29 Listed $69,900 MiRealSource-MiMLS
  • 2017-07-29 Listed $69,900 REALCOMP
  • 2017-07-29 Relisted REALCOMP
  • 2017-07-24 Listing Removed REALCOMP
  • 2017-07-24 Listing Removed MiRealSource-MiMLS
  • 2017-06-24 Price Changed $72,500 MiRealSource-MiMLS
  • 2017-06-23 Price Changed $72,500 REALCOMP
  • 2017-06-14 Price Changed $75,000 MiRealSource-MiMLS
  • 2017-06-14 Price Changed $75,000 REALCOMP
  • 2017-06-04 Price Changed $77,000 MiRealSource-MiMLS
  • 2017-06-03 Price Changed $77,000 REALCOMP
  • 2017-04-14 Price Changed $78,500 MiRealSource-MiMLS
  • 2017-04-13 Price Changed $78,500 REALCOMP
  • 2017-02-10 Listed $79,900 MiRealSource-MiMLS
  • 2017-02-10 Listed $79,900 REALCOMP
  • 2016-08-10 Listing Removed REALCOMP
  • 2016-08-10 Sold (MLS) $72,000 MiRealSource-MiMLS
  • 2016-08-10 Sold (MLS) $72,000 REALCOMP
  • 2016-08-09 Sold (Public Records) $72,000 Public Records
  • 2016-08-05 Pending REALCOMP
  • 2016-08-03 Listing Removed REALCOMP
  • 2016-07-27 Pending MiRealSource-MiMLS
  • 2016-07-26 Pending REALCOMP
  • 2016-05-24 Contingent MiRealSource-MiMLS
  • 2016-05-24 Contingent REALCOMP
  • 2016-04-16 Relisted MiRealSource-MiMLS
  • 2016-03-02 Listing Removed MiRealSource-MiMLS
  • 2016-03-01 Listed $79,900 MiRealSource-MiMLS
  • 2016-01-06 Listed $79,900 REALCOMP
  • 2015-12-01 Listing Removed MiRealSource-MiMLS
  • 2015-12-01 Listing Removed REALCOMP
  • 2015-06-30 Listed $89,900 MiRealSource-MiMLS
  • 2015-06-30 Listed $89,900 REALCOMP
  • 2003-12-19 Listing Removed MiRealSource-MiMLS
  • 2003-11-11 Listed $119,900 MiRealSource-MiMLS

Property tax history

+2.0%/yr

Latest (2025): $354 · -69.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…